[UTDPLT] QoQ Cumulative Quarter Result on 30-Sep-2013 [#3]

Stock
[UTDPLT] UNITED PLANTATIONS BHD
Announcement Date
25-Nov-2013
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2013
Quarter
30-Sep-2013 [#3]
Profit Trend
QoQ- 32.07%
YoY- -35.7%
Quarter Report
Latest QR
Upcoming QR
UTDPLT's Result
UTDPLT's Financial Summary
View:
Show?
Cumulative Result
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
Revenue 508,839 261,025 950,222 669,876 457,526 215,717 1,183,389 -43.11%
PBT 172,664 109,645 340,476 222,624 158,964 83,383 454,239 -47.61%
Tax -38,116 -21,469 -87,989 -61,828 -37,281 -18,631 -111,688 -51.26%
NP 134,548 88,176 252,487 160,796 121,683 64,752 342,551 -46.45%
-
NP to SH 133,587 87,745 251,831 160,761 121,720 64,637 342,241 -46.68%
-
Tax Rate 22.08% 19.58% 25.84% 27.77% 23.45% 22.34% 24.59% -
Total Cost 374,291 172,849 697,735 509,080 335,843 150,965 840,838 -41.78%
-
Net Worth 2,194,288 2,283,639 2,197,710 2,170,840 2,141,701 2,212,467 2,150,026 1.37%
Dividend
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
Div 155,844 - 214,880 - - - 260,167 -29.00%
Div Payout % 116.66% - 85.33% - - - 76.02% -
Equity
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
Net Worth 2,194,288 2,283,639 2,197,710 2,170,840 2,141,701 2,212,467 2,150,026 1.37%
NOSH 208,134 208,134 208,134 208,134 208,134 208,134 208,134 0.00%
Ratio Analysis
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
NP Margin 26.44% 33.78% 26.57% 24.00% 26.60% 30.02% 28.95% -
ROE 6.09% 3.84% 11.46% 7.41% 5.68% 2.92% 15.92% -
Per Share
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
RPS 244.88 125.62 456.58 321.85 219.82 103.64 568.57 -43.05%
EPS 64.29 42.23 121.00 77.24 58.48 31.06 164.43 -46.62%
DPS 75.00 0.00 103.25 0.00 0.00 0.00 125.00 -28.92%
NAPS 10.56 10.99 10.56 10.43 10.29 10.63 10.33 1.48%
Adjusted Per Share Value based on latest NOSH - 208,134
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
RPS 122.24 62.71 228.27 160.92 109.91 51.82 284.29 -43.11%
EPS 32.09 21.08 60.50 38.62 29.24 15.53 82.22 -46.68%
DPS 37.44 0.00 51.62 0.00 0.00 0.00 62.50 -29.00%
NAPS 5.2713 5.486 5.2796 5.215 5.145 5.315 5.165 1.37%
Price Multiplier on Financial Quarter End Date
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
Date 30/06/14 31/03/14 31/12/13 30/09/13 28/06/13 29/03/13 31/12/12 -
Price 27.98 25.10 26.00 26.60 28.10 27.20 25.00 -
P/RPS 11.43 19.98 5.69 8.26 12.78 26.24 4.40 89.30%
P/EPS 43.52 59.44 21.49 34.44 48.05 87.59 15.20 102.02%
EY 2.30 1.68 4.65 2.90 2.08 1.14 6.58 -50.47%
DY 2.68 0.00 3.97 0.00 0.00 0.00 5.00 -34.09%
P/NAPS 2.65 2.28 2.46 2.55 2.73 2.56 2.42 6.25%
Price Multiplier on Announcement Date
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
Date 25/08/14 28/04/14 24/02/14 25/11/13 26/08/13 13/05/13 25/02/13 -
Price 27.32 25.20 25.00 26.10 25.94 27.24 26.30 -
P/RPS 11.16 20.06 5.48 8.11 11.80 26.28 4.63 80.06%
P/EPS 42.50 59.68 20.66 33.79 44.36 87.71 15.99 92.22%
EY 2.35 1.68 4.84 2.96 2.25 1.14 6.25 -47.99%
DY 2.75 0.00 4.13 0.00 0.00 0.00 4.75 -30.60%
P/NAPS 2.59 2.29 2.37 2.50 2.52 2.56 2.55 1.04%

PBT = Profit before Tax, NP = Net Profit, NP to SH = Net Profit Attributable to Shareholder, Div = Dividend, NP Margin = Net Profit Margin, ROE = Return on Equity, NOSH = Number of Shares, RPS = Revenue per Share, EPS = Earning Per Share, DPS = Dividend Per Share, NAPS = Net Asset Per Share, EOQ = End of Quarter, ANN = Announcement, P/RPS = Price/Revenue per Share, P/EPS = Price/Earning per Share, P/NAPS = Price/Net Asset per Share, EY = Earning Yield, DY = Dividend Yield.

NOSH is estimated based on the NP to SH and EPS. Div is an estimated figure based on the DPS and NOSH. Net Worth is an estimated figure based on the NAPS and NOSH.

Div Payout %, NP Margin, ROE, DY, QoQ ⃤ & YoY ⃤ figures in Percentage; RPS, EPS & DPS's figures in Cent; and NAPS's figures in Dollar.

All figures in '000 unless specified.

Discussions
Be the first to like this. Showing 0 of 0 comments
Post a Comment